Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $191k initial cash invested.
-19.1%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,282
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $6,329 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$6,329
Mortgage P&I
126%
$4,126
Property Taxes
10%
$340
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820